Philippos Nakas Income Statement

Financials in millions EUR. Fiscal year is July - June.

Millions EUR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	2016 - 2020
Revenue	28.08	27.7	26.07	22.02	19.66	Upgrade
Revenue Growth (YoY)	1.38%	6.25%	18.38%	12.02%	-3.95%	Upgrade
Cost of Revenue	16.65	16.49	17.31	14.75	13.07	Upgrade
Gross Profit	11.43	11.21	8.76	7.27	6.59	Upgrade
Selling, General & Admin	5.73	5.52	6.4	5.97	5.33	Upgrade
Other Operating Expenses	2.1	2.07	0.28	0.17	0.17	Upgrade
Operating Expenses	8.79	8.5	6.67	6.14	5.5	Upgrade
Operating Income	2.64	2.71	2.09	1.13	1.09	Upgrade
Interest Expense	-0.24	-0.3	-0.28	-0.16	-0.18	Upgrade
Interest & Investment Income	0.05	0.05	0.01	0	0.01	Upgrade
Currency Exchange Gain (Loss)	-0.11	-0.07	0.01	-0.01	-0.04	Upgrade
Other Non Operating Income (Expenses)	-0.15	-0.17	0.11	0.05	0.13	Upgrade
EBT Excluding Unusual Items	2.2	2.21	1.95	1.01	1.02	Upgrade
Gain (Loss) on Sale of Investments	0.01	0.01	-	-	-	Upgrade
Gain (Loss) on Sale of Assets	0	-	0.13	-0.01	0.01	Upgrade
Asset Writedown	-0	-0	-	-	-	Upgrade
Other Unusual Items	0.05	0.06	0.16	0.02	0.45	Upgrade
Pretax Income	2.27	2.27	2.23	1.02	1.48	Upgrade
Income Tax Expense	0.52	0.53	0.54	0.24	0.44	Upgrade
Earnings From Continuing Operations	1.75	1.74	1.69	0.78	1.03	Upgrade
Net Income	1.75	1.74	1.69	0.78	1.03	Upgrade
Net Income to Common	1.75	1.74	1.69	0.78	1.03	Upgrade
Net Income Growth	0.35%	3.00%	116.70%	-24.55%	94.94%	Upgrade
Shares Outstanding (Basic)	6	6	6	6	6	Upgrade
Shares Outstanding (Diluted)	6	6	6	6	6	Upgrade
EPS (Basic)	0.28	0.27	0.27	0.12	0.16	Upgrade
EPS (Diluted)	0.28	0.27	0.27	0.12	0.16	Upgrade
EPS Growth	0.35%	3.00%	116.70%	-24.55%	94.94%	Upgrade
Free Cash Flow	2.27	2.19	2.27	0.15	2.79	Upgrade
Free Cash Flow Per Share	0.36	0.35	0.36	0.02	0.44	Upgrade
Dividend Per Share	-	0.230	0.200	0.100	0.170	Upgrade
Dividend Growth	-	15.00%	100.00%	-41.18%	26.87%	Upgrade
Gross Margin	40.69%	40.47%	33.61%	33.00%	33.54%	Upgrade
Operating Margin	9.40%	9.77%	8.00%	5.11%	5.54%	Upgrade
Profit Margin	6.22%	6.28%	6.48%	3.54%	5.25%	Upgrade
Free Cash Flow Margin	8.09%	7.92%	8.70%	0.68%	14.18%	Upgrade
EBITDA	2.96	3.01	2.54	1.6	1.57	Upgrade
EBITDA Margin	10.55%	10.88%	9.76%	7.27%	7.97%	Upgrade
D&A For EBITDA	0.32	0.31	0.46	0.48	0.48	Upgrade
EBIT	2.64	2.71	2.09	1.13	1.09	Upgrade
EBIT Margin	9.40%	9.77%	8.00%	5.11%	5.54%	Upgrade
Effective Tax Rate	22.93%	23.33%	24.34%	23.69%	30.01%	Upgrade
Revenue as Reported	28.38	27.96	-	-	-	Upgrade
Advertising Expenses	0.2	0.24	-	-	-	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.